|
(単位:千ドル)
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
1,795
|
1,685
|
1,928
|
1,810
|
1,960
|
2,050
|
2,015
|
1,811
|
1,890
|
2,078
|
2,219
|
2,010
|
2,117
|
2,133
|
2,089
|
2,085
|
2,018
|
2,226
|
2,615
|
2,153
|
2,170
|
2,323
|
2,754
|
2,425
|
2,443
|
2,829
|
3,145
|
6,495
|
6,405
|
6,824
|
6,811
|
6,643
|
6,633
|
6,784
|
6,702
|
6,795
|
6,779
|
6,776
|
6,759
|
6,855
|
10,190
|
12,518
|
11,481
|
12,031
|
12,449
|
12,462
|
12,653
|
12,394
|
12,843
|
12,817
|
12,868
|
|
株式報酬費用
|
4
|
4
|
-6
|
-
|
-
|
2
|
1
|
8
|
22
|
21
|
22
|
13
|
972
|
388
|
419
|
423
|
411
|
190
|
190
|
192
|
186
|
103
|
126
|
183
|
250
|
115
|
232
|
266
|
255
|
261
|
360
|
358
|
324
|
-14
|
249
|
354
|
-803
|
259
|
323
|
986
|
1,084
|
673
|
1,012
|
953
|
697
|
736
|
928
|
1,082
|
864
|
503
|
343
|
-280
|
-500
|
290
|
195
|
316
|
326
|
|
営業キャッシュフロー
|
3,046
|
764
|
1,282
|
3,858
|
3,296
|
1,187
|
1,569
|
3,725
|
962
|
308
|
2,409
|
-557
|
5,162
|
2,577
|
-
|
6,040
|
6,387
|
3,263
|
5,616
|
6,679
|
6,699
|
5,366
|
1,875
|
7,240
|
-
|
5,795
|
-862
|
9,670
|
7,726
|
4,226
|
3,263
|
3,404
|
7,887
|
4,673
|
-5,041
|
5,785
|
3,588
|
5,081
|
17,607
|
25,993
|
10,509
|
11,545
|
14,537
|
10,606
|
709
|
12,280
|
8,820
|
6,890
|
-3,935
|
-11,479
|
3,003
|
7,432
|
-2,255
|
-4,624
|
11,282
|
144
|
-114
|
|
資本的支出
|
-445
|
-644
|
-976
|
-958
|
-1,206
|
-336
|
-972
|
-836
|
-2,602
|
-1,501
|
-3,589
|
-3,582
|
-7,425
|
-7,164
|
-4,632
|
-2,552
|
-4,527
|
-2,245
|
-1,560
|
-1,215
|
-2,084
|
-1,107
|
-1,957
|
-2,104
|
-5,959
|
-12,200
|
-12,066
|
-15,735
|
-16,773
|
-7,631
|
-8,239
|
-2,639
|
-5,529
|
-4,370
|
-1,597
|
-2,116
|
-2,622
|
-1,599
|
-1,897
|
-3,893
|
-2,623
|
-5,248
|
-3,814
|
-3,876
|
-6,255
|
-13,619
|
-12,397
|
-15,996
|
-17,609
|
-18,400
|
-15,940
|
-10,206
|
-14,689
|
-6,689
|
-5,809
|
-4,876
|
-4,577
|
|
投資キャッシュフロー
|
-445
|
-643
|
-975
|
-954
|
-1,578
|
-824
|
-5,551
|
-796
|
-3,746
|
-1,501
|
-3,523
|
-3,147
|
-8,335
|
-7,103
|
-
|
-2,552
|
-4,525
|
-2,245
|
-1,550
|
-24,390
|
1,356
|
-2,601
|
-2,082
|
-2,104
|
-
|
-12,198
|
-12,844
|
-15,735
|
-16,955
|
-7,631
|
-8,214
|
-2,847
|
-101,994
|
-4,370
|
-2,754
|
5,344
|
-3,507
|
-1,674
|
-1,853
|
-3,846
|
-2,619
|
1,082
|
-98,510
|
-3,464
|
-2,248
|
-10,791
|
-109,076
|
-69,503
|
-17,627
|
-19,528
|
-16,524
|
-10,206
|
-14,630
|
-7,356
|
-5,626
|
-4,826
|
-4,448
|
|
自己株式の取得による支出
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,519
|
1,508
|
|
長期借入金の返済による支出
|
577
|
2,511
|
6,581
|
32
|
124
|
60
|
695
|
2,051
|
4,057
|
620
|
687
|
982
|
2,428
|
975
|
1,296
|
2,213
|
2,721
|
1,183
|
1,243
|
1,242
|
1,497
|
1,553
|
1,399
|
1,360
|
1,374
|
1,449
|
1,242
|
1,635
|
4,013
|
1,909
|
1,760
|
2,171
|
55,706
|
6,992
|
4,532
|
674
|
990
|
689
|
1,024
|
1,125
|
1,314
|
1,018
|
167,621
|
1,502
|
1,409
|
1,411
|
1,410
|
53,004
|
1,298
|
4,628
|
435
|
2,220
|
1,421
|
1,309
|
1,936
|
1,359
|
-
|
|
財務キャッシュフロー
|
-577
|
-2,511
|
-3,109
|
-34
|
-18
|
7,189
|
357
|
-1,030
|
-198
|
543
|
912
|
4,980
|
901
|
6,731
|
-
|
-2,224
|
-1,921
|
-1,140
|
-2,487
|
20,739
|
-1,555
|
-2,165
|
-1,399
|
-79
|
-
|
-2,091
|
1,848
|
-1,777
|
9,173
|
7,227
|
2,371
|
-518
|
104,789
|
9,868
|
-4,860
|
-889
|
-990
|
-689
|
-1,639
|
-999
|
-1,386
|
-3,412
|
164,160
|
-2,305
|
2,719
|
-337
|
5,426
|
142,844
|
1,924
|
-924
|
543
|
-2,230
|
-1,765
|
-2,239
|
-5,628
|
-2,835
|
-4,669
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-16,944
|
-11,313
|
5,473
|
-4,732
|
-4,691
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.3
|
-8.7
|
3.6
|
-3.1
|
-3.4
|